Sign in / Create account
Comerica Reports Fourth Quarter Net Income of $96 Million
PR Newswire
Comerica Reports Fourth Quarter Net Income of $96 MillionPeriod-end Total Loans Stable, with Commercial Loans Increasing $713 MillionBroad-based Improvements in Credit QualityLiquidity and Capital Remain Strong

PR Newswire

DALLAS, Jan. 18, 2011

DALLAS, Jan. 18, 2011 /PRNewswire/ -- Comerica Incorporated (NYSE: CMA) today reported fourth quarter 2010 net income of $96 million, compared to $59 million for the third quarter 2010. Fourth quarter 2010 net income included a provision for loan losses of $57 million, compared to $122 million for the third quarter 2010.

(Logo:  http://photos.prnewswire.com/prnh/20010807/CMALOGO)

(dollar amounts in millions, except per share data)

4th Qtr '10

3rd Qtr '10

4th Qtr '09

Net interest income

$ 405

$ 404

$ 396

Provision for loan losses

57

122

256

Noninterest income

215

186

214

Noninterest expenses

437

402

425

Net income (loss)

96

59

(29)

Preferred stock dividends to U.S. Treasury

-

-

33

Net income (loss) attributable to common shares

95

59

(62)

Diluted income (loss) per common share

0.53

0.33

(0.42)

Tier 1 capital ratio

10.08

%

(a)

9.96

%

12.46

%

Tangible common equity ratio (b)

10.54

10.39

7.99

Net interest margin

3.29

3.23

2.94

(a) December 31, 2010 ratio is estimated.

(b) See Reconciliation of Non-GAAP Financial Measures.

"We saw many encouraging and positive signs in the fourth quarter," said Ralph W. Babb Jr., chairman and chief executive officer.  "Period-end loan outstandings were stable, with commercial loans up more than $700 million, or about three percent.  We were pleased to see growth in loan outstandings across multiple business lines, particularly Middle Market loans in Texas, as well as growth in National Dealer Services, Mortgage Banker Finance, Energy Lending, and Technology and Life Sciences. These increases were muted by the planned and continued reduction of loans in our Commercial Real Estate business line.  We also saw broad-based improvement in credit quality, strong deposit growth and fee income generation.  Continued balance sheet strength through careful management of liquidity and capital has positioned Comerica for growth as the economic environment improves.

"Our customers are conveying a more positive and confident tone.  Generally, they are feeling much better about the economy.  Throughout our geographic footprint, our relationship managers report a growing sense of optimism among customers and prospects.  This can be seen in our strong loan pipeline.  Given the many positive signs we have seen, as well as our strategy for success, which is focused on growth and balance, we believe we are uniquely positioned for the future."

Fourth Quarter and Full-Year 2010 Overview

Fourth Quarter 2010 Highlights Compared to Third Quarter 2010

  • Credit quality improvement accelerated in the fourth quarter 2010.  Net credit-related charge-offs decreased $19 million to $113 million. Internal watch list loans declined $629 million to $5.5 billion.  Nonaccrual loans decreased $83 million and loans past due 90 days or more declined $42 million.  As a result, the provision for loan losses decreased $65 million to $57 million.
  • Period-end total loan outstandings were stable, with growth in commercial loans of $713 million muted by runoff in the Commercial Real Estate business line.  Average loans increased $229 million in the fourth quarter 2010, excluding a decrease of $332 million in the Commercial Real Estate business line.  In total, average loans decreased $103 million, compared to declines of $570 million and $641 million in the third and second quarters of 2010, respectively.
  • Average core deposits increased $1.1 billion in the fourth quarter 2010, reflecting increases in noninterest-bearing deposits and money market and NOW deposits, partially offset by a decrease in customer certificates of deposit.  Average core deposits increased across all markets and in most business lines.
  • Total revenue increased five percent in the fourth quarter 2010, driven by an increase in noninterest income of $29 million, reflecting increases in numerous fee categories.
  • The net interest margin of 3.29 percent increased six basis points. Average earning assets decreased $1.1 billion in the fourth quarter 2010, compared to the third quarter 2010, primarily due to a $1.2 billion decrease in excess liquidity, to $1.8 billion in the fourth quarter 2010.
  • Noninterest expenses totaled $437 million in the fourth quarter 2010, an increase of $35 million from the third quarter 2010, in part the result of an increase in salaries expense of $18 million. The increase in salaries expense was largely driven by an increase in incentive compensation, reflecting improved overall performance and final 2010 peer rankings, and an increase in deferred compensation plan costs, which was offset by an increase in deferred compensation asset returns in noninterest income.  
  • In October 2010, Comerica redeemed $515 million of 6.576% subordinated notes due 2037 at par and recognized a pre-tax charge of $5 million in noninterest expenses resulting from the accelerated accretion of the original issuance discount. The notes related to trust preferred securities issued by an unconsolidated subsidiary, which were concurrently redeemed.
  • Capital ratios remained strong. The tangible common equity ratio increased 15 basis points to 10.54 percent at December 31, 2010 and the estimated Tier 1 ratio increased 12 basis points, to 10.08 percent at December 31, 2010, from September 30, 2010.
  • In the fourth quarter 2010, Comerica doubled the quarterly dividend to 10 cents per share, authorized the repurchase of up to 12.6 million shares of common stock in the open market and authorized the purchase of outstanding warrants to purchase up to 11.5 million shares of common stock.  

Full-Year 2010 Compared to Full-Year 2009

  • Credit quality improved significantly.  Net credit-related charge-offs decreased $305 million to $564 million. Internal watch list loans declined $2.2 billion to $5.5 billion. Nonaccrual loans decreased $85 million and loans past due 90 days or more declined $39 million.  As a result, the provision for loan losses decreased $602 million to $480 million.    
  • Average earning assets were $51.0 billion in 2010, a decrease of $7.2 billion from 2009. Average loans decreased $5.6 billion in 2010 to $40.5 billion, reflecting subdued loan demand from customers in a modestly recovering economic environment.
  • Average core deposits increased $3.4 billion to $38.7 billion, primarily reflecting increases of $3.4 billion in money market and NOW deposits and $2.2 billion in noninterest-bearing deposits, partially offset by a $2.3 billion decrease in customer certificates of deposit.

Full-Year 2010 Compared to Full-Year 2009 (continued)

  • The net interest margin was 3.24 percent for 2010, compared to 2.72 percent for 2009.  The increase in the net interest margin was primarily due to changes in the funding mix, including a continued shift in funding sources toward lower-cost funds, and improved loan spreads.  
  • Noninterest income decreased $261 million compared to 2009.  Increases in commercial lending fees ($16 million), card fees ($7 million) and letter of credit fees ($7 million) were partially offset by decreases in service charges on deposit accounts ($20 million) and fiduciary income ($7 million). Additionally, 2009 included net securities gains ($243 million), gains related to the repurchase of debt ($15 million) and net gains on the termination of leveraged leases ($8 million).
  • Noninterest expenses decreased $10 million, compared to 2009, primarily reflecting decreases in FDIC insurance expense ($28 million), pension expense ($27 million) and other real estate expense ($19 million), partially offset by an increase in salaries expense ($53 million).  The increase in salaries expense was largely driven by an increase in incentive compensation, reflecting improved overall performance and final 2010 peer rankings. Full-time equivalent staff decreased by approximately 330 employees, or four percent, from December 31, 2009.
  • In March 2010, Comerica fully redeemed $2.25 billion of preferred stock issued to the U.S. Treasury.  The redemption was funded by the net proceeds from an $880 million common stock offering also completed in March 2010 and from excess liquidity at the parent company.  The redemption resulted in a one-time charge of $94 million, included in preferred stock dividends, reflecting the accelerated accretion of the remaining discount. In addition, in October 2010, Comerica redeemed $515 million of subordinated notes related to trust preferred securities.

Net Interest Income and Net Interest Margin

(dollar amounts in millions)

4th Qtr '10

3rd Qtr '10

4th Qtr '09

Net interest income

$     405

$     404

$     396

Net interest margin

3.29

%

3.23

%

2.94

%

Selected average balances:

Total earning assets

$49,102

$50,189

$53,953

Total investment securities

7,112

6,906

8,587

Federal Reserve Bank deposits (excess liquidity) (a)

1,793

2,983

2,453

Total loans

39,999

40,102

42,753

Total core deposits (b)

39,896

38,786

36,742

Total noninterest-bearing deposits

15,607

14,920

14,430

(a) See Reconciliation of Non-GAAP Financial Measures.

(b) Core deposits exclude other time deposits and foreign office time deposits.

  • Net interest income was stable, as the impact of a decline in average earning assets was offset by an increase in the net interest margin.
  • Average earning assets decreased $1.1 billion, primarily due to a decrease of $1.2 billion in excess liquidity, represented by average Federal Reserve Bank deposits. Excluding a decrease of $332 million  in the Commercial Real Estate business line, average loans increased $229 million in the fourth quarter 2010, including increases across all markets in the National Dealer Services, Mortgage Banker Finance and Energy Lending business lines.  Additionally, average loans increased in the Middle Market business line in the Texas market.
  • The net interest margin of 3.29 percent increased six basis points compared to third quarter 2010.  The increase in the net interest margin reflected the benefit from the decrease in excess liquidity and the redemption of higher-cost trust preferred securities discussed above, partially offset by a decrease in yields on investment securities, primarily resulting from elevated prepayment activity in higher-yielding, mortgage-backed investment securities.
  • Fourth quarter 2010 average core deposits increased $1.1 billion compared to third quarter 2010, reflecting increases of $687 million in noninterest-bearing deposits and $621 million in money market and NOW deposits, partially offset by a decrease of $206 million in customer certificates of deposit.   Average core deposits increased across all markets and in most business lines.

Noninterest Income

Noninterest income was $215 million for the fourth quarter 2010, compared to $186 million for the third quarter 2010.  The $29 million increase resulted largely from increases in commercial lending fees ($7 million), deferred compensation asset returns ($6 million), bank-owned life insurance ($5 million), customer derivative income ($4 million), and a $4 million insurance recovery in the fourth quarter 2010, as well as smaller increases across several fee categories.  As expected, service charges on deposit accounts declined $2 million, largely the result of the impact of Regulation E on overdraft fees.

Noninterest Expenses

Noninterest expenses were $437 million for the fourth quarter 2010, compared to $402 million for the third quarter 2010. The $35 million increase in noninterest expenses was primarily due to an increase in salaries expense ($18 million), a $5 million one-time charge related to the redemption of subordinated notes previously discussed, and increases in outside processing fees ($4 million) and litigation and operational losses ($4 million). The increase in salaries expense was primarily due to increases in executive and business unit incentives ($10 million), deferred compensation plan costs ($6 million) (offset by an increase in deferred compensation asset returns in noninterest income) and severance expense ($3 million), partially offset by a decrease in share-based compensation expense ($5 million). Full-time equivalent staff decreased by approximately 330 employees, or four percent, from December 31, 2009.

Credit Quality

"All of the key credit metrics are moving in the right direction, with decreases in net charge-offs, watch list loans and nonaccrual loans, all leading to a significant decline in the provision for loan losses," said Babb.  "Comerica's credit performance throughout this cycle has been among the best in our peer group.  We believe it is a reflection of our strong credit culture and the diligent credit quality review processes we employ.  We expect to see continued improvement given the moderate pace of the economic recovery."

  • Net credit-related charge-offs decreased $19 million to $113 million in the fourth quarter 2010, from $132 million in the third quarter 2010. The decrease in net credit-related charge-offs primarily resulted from decreases of $19 million in the Commercial Real Estate business line and $9 million in the Middle Market business line, partially offset by increases of $6 million in the Global Corporate Banking business line and $4 million in Private Banking.
  • Internal watch list loans declined $629 million to $5.5 billion from September 30, 2010 to December 31, 2010.
  • During the fourth quarter 2010, $180 million of loan relationships greater than $2 million were transferred to nonaccrual status, a decrease of $114 million from the third quarter 2010, primarily due to a $61 million decrease in transfers from the Commercial Real Estate business line and a $54 million decrease in transfers from the Middle Market business line.  Of the transfers of loan relationships greater than $2 million to nonaccrual in the fourth quarter 2010, $71 million were from the Commercial Real Estate business line, primarily in the Midwest and Florida markets, and $71 million were from the Middle Market business line, in the Midwest and Western markets.
  • Nonperforming assets decreased $76 million to $1.2 billion, or 3.06 percent of total loans and foreclosed property, at December 31, 2010.  
  • Nonaccrual loans were charged down 46 percent at December 31, 2010.
  • Foreclosed property decreased $8 million to $112 million at December 31, 2010, from $120 million at September 30, 2010.
  • Loans past due 90 days or more and still accruing were $62 million at December 31, 2010, a decrease of $42 million compared to September 30, 2010.
  • The provision for loan losses decreased $65 million, primarily due to reductions in the Middle Market, Private Banking, Commercial Real Estate and Leasing business lines, partially offset by increases in the Global Corporate Banking and Personal Banking business lines.
  • The allowance for loan losses to total loans ratio was 2.24 percent and 2.38 percent at December 31, 2010 and September 30, 2010, respectively.

(dollar amounts in millions)

4th Qtr '10

3rd Qtr '10

4th Qtr '09

Net credit-related charge-offs

$ 113

$ 132

$ 225

Net credit-related charge-offs/Average total loans

1.13

%

1.32

%

2.10

%

Provision for loan losses

$   57

$ 122

$ 256

Provision for credit losses on lending-related commitments

(3)

(6)

3

Total provision for credit losses

54

116

259

Nonperforming loans

1,123

1,191

1,181

Nonperforming assets (NPAs)

1,235

1,311

1,292

NPAs/Total loans and foreclosed property

3.06

%

3.24

%

3.06

%

Loans past due 90 days or more and still accruing

$   62

$ 104

$ 101

Allowance for loan losses

901

957

985

Allowance for credit losses on lending-related commitments (a)

35

38

37

Total allowance for credit losses

936

995

1,022

Allowance for loan losses/Total loans

2.24

%

2.38

%

2.34

%

Allowance for loan losses/Nonperforming loans

80

80

83

(a) Included in "Accrued expenses and other liabilities" on the consolidated balance sheets.

Balance Sheet and Capital Management

Total assets and common shareholders' equity were $53.7 billion and $5.8 billion, respectively, at December 31, 2010, compared to $55.0 billion and $5.9 billion, respectively, at September 30, 2010. There were approximately 177 million common shares outstanding at December 31, 2010.  

Comerica's tangible common equity ratio was 10.54 percent at December 31, 2010, an increase of 15 basis points from September 30, 2010. The estimated Tier 1 ratio increased 12 basis points, to 10.08 percent at December 31, 2010, from September 30, 2010.  

Full-Year 2011 Outlook

For full-year 2011, management expects the following, compared to full-year 2010, based on a continuation of modest growth in the economy. NOTE: This outlook does not include any impact from the acquisition of Sterling Bancshares, Inc.

  • A low single-digit decrease in average loans.  Excluding the Commercial Real Estate business line, a low single-digit increase in average loans.    
  • Average earning assets of approximately $48 billion, reflecting lower excess liquidity in addition to a decrease in average loans.
  • An average net interest margin similar to full-year 2010, based on no increase in the Federal Funds rate.  
  • Net credit-related charge-offs between $350 million and $400 million. The provision for credit losses is expected to be between $150 million and $200 million.
  • A low single-digit decline in noninterest income, primarily due to the impact of regulatory changes.  
  • A low single-digit increase in noninterest expenses, primarily due to an increase in employee benefits expense.
  • Income tax expense to approximate 36 percent of income before income taxes less approximately $60 million of permanent differences related to low-income housing and bank-owned life insurance.
  • Commence a share repurchase program that, combined with dividend payments, results in a payout of less than 50 percent of earnings.

Business Segments

Comerica's continuing operations are strategically aligned into three major business segments: the Business Bank, the Retail Bank, and Wealth & Institutional Management.  The Finance Division also is included as a segment. The financial results below are based on the internal business unit structure of the Corporation and methodologies in effect at December 31, 2010 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses fourth quarter 2010 results compared to third quarter 2010.

The following table presents net income (loss) by business segment.

(dollar amounts in millions)

4th Qtr '10

3rd Qtr '10

4th Qtr '09

Business Bank

$174

$133

$ 64

Retail Bank

(14)

(7)

(12)

Wealth & Institutional Management

(10)

(10)

5

150

116

57

Finance

(60)

(58)

(62)

Other (a)

6

1

(24)

    Total

$  96

$  59

$(29)

(a) Includes discontinued operations and items not directly associated with the three major business segments or the Finance Division.

Business Bank

(dollar amounts in millions)

4th Qtr '10

3rd Qtr '10

4th Qtr '09

Net interest income (FTE)

$       341

$       336

$       343

Provision for loan losses

8

57

180

Noninterest income

81

69

77

Noninterest expenses

158

155

165

Net income

174

133

64

Net credit-related charge-offs

73

99

183

Selected average balances:

Assets

30,489

30,309

32,655

Loans

29,947

29,940

32,289

Deposits

19,892

19,266

16,944

Net interest margin

4.51

%

4.45

%

4.21

%

  • Average loans increased $7 million, reflecting increases in National Dealer Services, Mortgage Banker Finance and Energy Lending largely offset by decreases in Commercial Real Estate, Middle Market and Global Corporate Banking.
  • Average deposits increased $626 million, primarily due to increases in Middle Market and Technology and Life Sciences.
  • The net interest margin of 4.51 percent increased six basis points, primarily due to increases in loan spreads and deposit balances, partially offset by a decrease in deposit spreads.
  • The provision for loan losses decreased $49 million, primarily due to a decrease in Middle Market.
  • Noninterest income increased $12 million, primarily due to an increase in commercial lending fees.
  • Noninterest expenses increased $3 million, primarily due to increases in incentive compensation included in corporate overhead and the provision for credit losses on lending-related commitments, partially offset by a decrease in other real estate expense.

Retail Bank

(dollar amounts in millions)

4th Qtr '10

3rd Qtr '10

4th Qtr '09

Net interest income (FTE)

$       134

$       133

$       129

Provision for loan losses

29

24

36

Noninterest income

43

45

48

Noninterest expenses

169

165

161

Net loss

(14)

(7)

(12)

Net credit-related charge-offs

22

19

30

Selected average balances:

Assets

5,647

5,777

6,257

Loans

5,192

5,314

5,733

Deposits

17,271

16,972

17,020

Net interest margin

3.07

%

3.10

%

3.02

%

  • Average loans decreased $122 million, reflecting declines across all markets and business lines.
  • Average deposits increased $299 million, primarily due to increases in transaction and money market deposits, partially offset by a decline in customer certificates of deposit.
  • The net interest margin of 3.07 percent decreased three basis points, primarily due to decreases in deposit spreads and loan balances.
  • The provision for loan losses increased $5 million, primarily due to an increase in Personal Banking in the Midwest market.
  • Noninterest income decreased $2 million, primarily due to a decrease in service charges on deposit accounts, largely the result of the impact of Regulation E on overdraft fees.
  • Noninterest expenses increased $4 million, primarily due to an increase in incentive compensation included in corporate overhead.

Wealth and Institutional Management

(dollar amounts in millions)

4th Qtr '10

3rd Qtr '10

4th Qtr '09

Net interest income (FTE)

$         42

$         41

$         42

Provision for loan losses

23

37

19

Noninterest income

59

59

60

Noninterest expenses

93

78

76

Net income (loss)

(10)

(10)

5

Net credit-related charge-offs

18

14

12

Selected average balances:

Assets

4,834

4,855

4,841

Loans

4,820

4,824

4,746

Deposits

2,730

2,606

2,849

Net interest margin

3.43

%

3.42

%

3.50

%

  • Average loans decreased $4 million.
  • Average deposits increased $124 million, primarily due to increases in transaction and money market deposits.
  • The net interest margin of 3.43 percent increased one basis point.
  • The provision for loan losses decreased $14 million, primarily due to a decrease in the Western market.
  • Noninterest expenses increased $15 million, primarily due to increases in salaries expense, outside processing fees, litigation and operational losses, and incentive compensation included in corporate overhead.

Geographic Market Segments

Comerica also provides market segment results for four primary geographic markets: Midwest, Western, Texas and Florida.  In addition to the four primary geographic markets, Other Markets and International are also reported as market segments.  The financial results below are based on methodologies in effect at December 31, 2010 and are presented on a fully taxable equivalent (FTE) basis. The accompanying narrative addresses fourth quarter 2010 results compared to third quarter 2010.

The following table presents net income (loss) by market segment.

(dollar amounts in millions)

4th Qtr '10

3rd Qtr '10

4th Qtr '09

Midwest

$35

$49

$ 12

Western

41

13

6

Texas

16

14

13

Florida

1

(6)

3

Other Markets

48

33

23

International

9

13

-

150

116

57

Finance & Other Businesses (a)

(54)

(57)

(86)

    Total

$96

$59

$(29)

(a) Includes discontinued operations and items not directly associated with the geographic markets.

Midwest Market

(dollar amounts in millions)

4th Qtr '10

3rd Qtr '10

4th Qtr '09

Net interest income (FTE)

$       202

$       200

$       204

Provision for loan losses

46

38

102

Noninterest income

99

99

106

Noninterest expenses

201

185

193

Net income

35

49

12

Net credit-related charge-offs

52

61

97

Selected average balances:

Assets

14,506

14,445

15,729

Loans

14,219

14,276

15,449

Deposits

17,959

17,777

17,186

Net interest margin

4.45

%

4.45

%

4.70

%

  • Average loans decreased $57 million, with declines in most business lines, partially offset by increases in National Dealer Services and Global Corporate Banking.
  • Average deposits increased $182 million, primarily due to increases in Small Business Banking and Middle Market, partially offset by a decrease in Global Corporate Banking.
  • The provision for loan losses increased $8 million, primarily due to increases in Global Corporate Banking, Commercial Real Estate and Personal Banking, partially offset by a decrease in Middle Market.
  • Noninterest expenses increased $16 million, primarily due to increases in incentive compensation included in corporate overhead, litigation and operational losses and outside processing fees.

Western Market

(dollar amounts in millions)

4th Qtr '10

3rd Qtr '10

4th Qtr '09

Net interest income (FTE)

$       158

$       157

$       163

Provision for loan losses

11

51

79

Noninterest income

35

31

33

Noninterest expenses

109

108

110

Net income

41

13

6

Net credit-related charge-offs

43

58

85

Selected average balances:

Assets

12,698

12,746

13,484

Loans

12,497

12,556

13,289

Deposits

12,448

11,793

11,900

Net interest margin

5.01

%

4.96

%

4.85

%

  • Average loans decreased $59 million, primarily due to decreases in Commercial Real Estate and Middle Market, partially offset by an increase in National Dealer Services.
  • Average deposits increased $655 million, primarily due to increases in Middle Market, the Financial Services Division and Technology and Life Sciences.
  • The net interest margin of 5.01 percent increased five basis points, primarily due to increases in loan spreads and deposit balances.
  • The provision for loan losses decreased $40 million, primarily due to decreases in Private Banking, Middle Market and Commercial Real Estate.
  • Noninterest income increased $4 million, primarily due to an increase in commercial lending fees.

Texas Market

(dollar amounts in millions)

4th Qtr '10

3rd Qtr '10

4th Qtr '09

Net interest income (FTE)

$         80

$         78

$         78

Provision for loan losses

15

17

20

Noninterest income

27

21

23

Noninterest expenses

67

61

61

Net income

16

14

13

Total net credit-related charge-offs

9

5

13

Selected average balances:

Assets

6,653

6,556

7,118

Loans

6,435

6,357

6,934

Deposits

5,557

5,443

4,737

Net interest margin

4.91

%

4.87

%

4.46

%

  • Average loans increased $78 million, primarily due to increases in Middle Market and Energy Lending, partially offset by a decrease in Commercial Real Estate.
  • Average deposits increased $114 million, primarily due to increases in Small Business Banking and Technology and Life Sciences.
  • The net interest margin of 4.91 percent increased four basis points, primarily due to increases in loan spreads and deposit balances.
  • The provision for loan losses decreased $2 million, primarily due to a decrease in Commercial Real Estate, partially offset by an increase in Energy Lending.
  • Noninterest income increased $6 million, primarily due to an increase in commercial lending fees.
  • Noninterest expenses increased $6 million, primarily due to increases in the provision for credit losses on lending-related commitments and incentive compensation included in corporate overhead.

Florida Market

(dollar amounts in millions)

4th Qtr '10

3rd Qtr '10

4th Qtr '09

Net interest income (FTE)

$         11

$         10

$         10

Provision for loan losses

4

10

-

Noninterest income

3

4

3

Noninterest expenses

9

13

9

Net income (loss)

1

(6)

3

Net credit-related charge-offs

7

6

4

Selected average balances:

Assets

1,587

1,528

1,608

Loans

1,612

1,549

1,613

Deposits

375

364

333

Net interest margin

2.64

%

2.61

%

2.57

%

  • Average loans increased $63 million, primarily due to an increase in National Dealer Services.
  • Average deposits increased $11 million, primarily due to an increase in Private Banking, partially offset by a decrease in Global Corporate Banking.
  • The net interest margin of 2.64 percent increased three basis points, primarily due to an increase in deposit spreads.
  • The provision for loan losses decreased $6 million, reflecting decreases in most business lines.

Conference Call and Webcast

Comerica will host a conference call to review fourth quarter and full-year 2010 financial results at 7 a.m. CT Tuesday, January 18, 2011. Interested parties may access the conference call by calling (800) 309-2262 or (706) 679-5261 (event ID No. 38040930). The call and supplemental financial information can also be accessed on the Internet at www.comerica.com.  A replay will be available approximately two hours following the conference call through January 31, 2011. The conference call replay can be accessed by calling (800) 642-1687 or (706) 645-9291 (event ID No. 38040930). A replay of the Webcast can also be accessed via Comerica's "Investor Relations" page at www.comerica.com.

Comerica Incorporated is a financial services company headquartered in Dallas, Texas, and strategically aligned by three major business segments: the Business Bank, the Retail Bank, and Wealth & Institutional Management. Comerica focuses on relationships and helping people and businesses be successful. In addition to Texas, Comerica Bank locations can be found in Arizona, California, Florida and Michigan, with select businesses operating in several other states, as well as in Canada and Mexico.

This press release contains both financial measures based on accounting principles generally accepted in the United States (GAAP) and non-GAAP based financial measures, which are used where management believes it to be helpful in understanding Comerica's results of operations or financial position.  Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconcilement to the comparable GAAP financial measure, can be found in this press release.  These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Forward-looking Statements

Any statements in this news release that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Words such as "anticipates," "believes," "feels," "expects," "estimates," "seeks," "strives," "plans," "intends," "outlook," "forecast," "position," "target," "mission," "assume," "achievable," "potential," "strategy," "goal," "aspiration," "outcome," "continue," "remain," "maintain," "trend," "objective" and variations of such words and similar expressions, or future or conditional verbs such as "will," "would," "should," "could," "might," "can," "may" or similar expressions, as they relate to Comerica or its management, are intended to identify forward-looking statements. These forward-looking statements are predicated on the beliefs and assumptions of Comerica's management based on information known to Comerica's management as of the date of this news release and do not purport to speak as of any other date. Forward-looking statements may include descriptions of plans and objectives of Comerica's management for future or past operations, products or services, and forecasts of Comerica's revenue, earnings or other measures of economic performance, including statements of profitability, business segments and subsidiaries, estimates of credit trends and global stability. Such statements reflect the view of Comerica's management as of this date with respect to future events and are subject to risks and uncertainties. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Comerica's actual results could differ materially from those discussed.  Factors that could cause or contribute to such differences are further economic downturns, changes in the pace of an economic recovery and related changes in employment levels, changes in real estate values, fuel prices, energy costs or other events that could affect customer income levels or general economic conditions, the effects of recently enacted legislation, actions taken by or proposed by the U.S. Department of Treasury, the Board of Governors of the Federal Reserve System, the Texas Department of Banking and the Federal Deposit Insurance Corporation, legislation or regulations enacted in the future, and the impact and expiration of such legislation and regulatory actions, the effects of war and other armed conflicts or acts of terrorism, the effects of natural disasters including, but not limited to, hurricanes, tornadoes, earthquakes, fires, droughts  and floods, the disruption of private or public utilities, the implementation of Comerica's strategies and business models, management's ability to maintain and expand customer relationships, changes in customer borrowing, repayment, investment and deposit practices, management's ability to retain key officers and employees, changes in the accounting treatment of any particular item, the impact of regulatory examinations, declines or other changes in the businesses or industries in which Comerica has a concentration of loans, including, but not limited to, the automotive production industry and the real estate business lines, the anticipated performance of any new banking centers, the entry of new competitors in Comerica's markets, changes in the level of fee income, changes in applicable laws and regulations, including those concerning taxes, banking, securities and insurance, changes in trade, monetary and fiscal policies, including the interest rate policies of the Board of Governors of the Federal Reserve System, fluctuations in inflation or interest rates, changes in general economic, political or industry conditions and related credit and market conditions, the interdependence of financial service companies and adverse conditions in the stock market. Comerica cautions that the foregoing list of factors is not exclusive. For discussion of factors that may cause actual results to differ from expectations, please refer to our filings with the Securities and Exchange Commission. In particular, please refer to "Item 1A. Risk Factors" beginning on page 11 of Comerica's Annual Report on Form 10-K for the year ended December 31, 2009, "Item 1A. Risk Factors" beginning on page 67 of Comerica's Quarterly Report on Form 10-Q for the quarter ended March 31, 2010, "Item 1A. Risk Factors" beginning on page 71 of Comerica's Quarterly Report on Form 10-Q for the quarter ended June 30, 2010 and "Item 1A. Risk Factors" beginning on page 72 of Comerica's Quarterly Report on Form 10-Q for the quarter ended September 30, 2010. Forward-looking statements speak only as of the date they are made. Comerica does not undertake to update forward-looking statements to reflect facts, circumstances, assumptions or events that occur after the date the forward-looking statements are made. For any forward-looking statements made in this news release or in any documents, Comerica claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

CONSOLIDATED FINANCIAL HIGHLIGHTS (unaudited)

Comerica Incorporated and Subsidiaries

Three Months Ended

Years Ended

December 31,

September 30,

December 31,

December 31,

(in millions, except per share data)

2010

2010

2009

2010

2009

PER COMMON SHARE AND COMMON STOCK DATA

Diluted net income (loss)

$     0.53

$     0.33

$   (0.42)

$     0.88

$   (0.79)

Cash dividends declared

0.10

0.05

0.05

0.25

0.20

Common shareholders' equity (at period end)

32.82

33.19

32.27

Average diluted shares (in thousands)

178,266

177,686

149,445

173,026

149,386

KEY RATIOS

Return on average common shareholders' equity

6.53

%

4.07

%

(5.10)

%

2.74

%

(2.37)

%

Return on average assets

0.71

0.43

(0.19)

0.50

0.03

Tier 1 common capital ratio (a) (b)

10.08

9.96

8.18

Tier 1 risk-based capital ratio (b)

10.08

9.96

12.46

Total risk-based capital ratio (b)

14.47

14.37

16.93

Leverage ratio (b)

11.25

10.91

13.25

Tangible common equity ratio (a)

10.54

10.39

7.99

AVERAGE BALANCES

Commercial loans

$ 21,464

$ 20,967

$ 21,971

$ 21,090

$ 24,534

Real estate construction loans

2,371

2,625

3,703

2,839

4,140

Commercial mortgage loans

9,965

10,257

10,393

10,244

10,415

Residential mortgage loans

1,600

1,590

1,664

1,607

1,756

Consumer loans

2,367

2,421

2,517

2,429

2,553

Lease financing

1,044

1,064

1,181

1,086

1,231

International loans

1,188

1,178

1,324

1,222

1,533

Total loans

39,999

40,102

42,753

40,517

46,162

Earning assets

49,102

50,189

53,953

51,004

58,162

Total assets

53,756

54,729

58,396

55,553

62,809

Noninterest-bearing deposits

15,607

14,920

14,430

15,094

12,900

Interest-bearing core deposits

24,289

23,866

22,312

23,624

22,435

Total core deposits

39,896

38,786

36,742

38,718

35,335

Common shareholders' equity

5,870

5,842

4,876

5,625

4,959

Total shareholders' equity

5,870

5,842

7,024

6,068

7,099

NET INTEREST INCOME

Net interest income (fully taxable equivalent basis)

$      406

$      405

$      398

$   1,651

$   1,575

Fully taxable equivalent adjustment

1

1

2

5

8

Net interest margin

3.29

%

3.23

%

2.94

%

3.24

%

2.72

%

CREDIT QUALITY

Nonaccrual loans

$   1,080

$   1,163

$   1,165

Reduced-rate loans

43

28

16

Total nonperforming loans

1,123

1,191

1,181

Foreclosed property

112

120

111

Total nonperforming assets

1,235

1,311

1,292

Loans past due 90 days or more and still accruing

62

104

101

Gross loan charge-offs

140

145

232

$      627

$      895

Loan recoveries

27

13

8

63

27

Net loan charge-offs

113

132

224

564

868

Lending-related commitment charge-offs

-

-

1

-

1

Total net credit-related charge-offs

113

132

225

564

869

Allowance for loan losses

901

957

985

Allowance for credit losses on lending-related commitments

35

38

37

Total allowance for credit losses

936

995

1,022

Allowance for loan losses as a percentage of total loans

2.24

%

2.38

%

2.34

%

Net loan charge-offs as a percentage of average total loans

1.13

1.32

2.09

1.39

%

1.88

%

Net credit-related charge-offs as a percentage of average total loans

1.13

1.32

2.10

1.39

1.88

Nonperforming assets as a percentage of total loans and foreclosed property

3.06

3.24

3.06

Allowance for loan losses as a percentage of total nonperforming loans

80

80

83

(a) See Reconciliation of Non-GAAP Financial Measures.

(b) December 31, 2010 ratios are estimated.

CONSOLIDATED BALANCE SHEETS  

Comerica Incorporated and Subsidiaries

December 31,

September 30,

December 31,

(in millions, except share data)

2010

2010

2009

(unaudited)

(unaudited)

ASSETS

Cash and due from banks

$               668

$                 863

$               774

Federal funds sold and securities purchased under agreements to resell

-

100

-

Interest-bearing deposits with banks

1,415

3,031

4,843

Other short-term investments

141

115

138

Investment securities available-for-sale

7,560

6,816

7,416

Commercial loans

22,145

21,432

21,690

Real estate construction loans

2,253

2,444

3,461

Commercial mortgage loans

9,767

10,180

10,457

Residential mortgage loans

1,619

1,586

1,651

Consumer loans

2,311

2,403

2,511

Lease financing

1,009

1,053

1,139

International loans

1,132

1,182

1,252

Total loans

40,236

40,280

42,161

Less allowance for loan losses

(901)

(957)

(985)

Net loans

39,335

39,323

41,176

Premises and equipment

630

639

644

Customers' liability on acceptances outstanding

9

13

11

Accrued income and other assets

3,909

4,104

4,247

Total assets

$          53,667

$            55,004

$          59,249

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$          15,538

$            15,763

$          15,871

Money market and NOW deposits

17,622

17,288

14,450

Savings deposits

1,397

1,363

1,342

Customer certificates of deposit

5,482

5,723

6,413

Other time deposits

-

-

1,047

Foreign office time deposits

432

494

542

Total interest-bearing deposits

24,933

24,868

23,794

Total deposits

40,471

40,631

39,665

Short-term borrowings

130

179

462

Acceptances outstanding

9

13

11

Accrued expenses and other liabilities

1,126

1,085

1,022

Medium- and long-term debt

6,138

7,239

11,060

Total liabilities

47,874

49,147

52,220

Fixed rate cumulative perpetual preferred stock, series F, no par value, $1,000 liquidation value per share:

    Authorized - 2,250,000 shares at 12/31/09

    Issued - 2,250,000 shares at 12/31/09

-

-

2,151

Common stock - $5 par value:

    Authorized - 325,000,000 shares

    Issued - 203,878,110 shares at 12/31/10 and 9/30/10, and 178,735,252 shares at 12/31/09  

1,019

1,019

894

Capital surplus

1,481

1,473

740

Accumulated other comprehensive loss

(389)

(238)

(336)

Retained earnings

5,247

5,171

5,161

Less cost of common stock in treasury - 27,342,518 shares at 12/31/10, 27,394,831 shares at 9/30/10, and 27,555,623 shares at 12/31/09

(1,565)

(1,568)

(1,581)

Total shareholders' equity

5,793

5,857

7,029

Total liabilities and shareholders' equity

$          53,667

$            55,004

$          59,249

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

Comerica Incorporated and Subsidiaries

Three Months Ended

Years Ended

December 31,

December 31,

(in millions, except per share data)

2010

2009

2010

2009

INTEREST INCOME

Interest and fees on loans

$  394

$   424

$ 1,617

$ 1,767

Interest on investment securities

49

53

226

329

Interest on short-term investments

2

2

10

9

Total interest income

445

479

1,853

2,105

INTEREST EXPENSE

Interest on deposits

24

52

115

372

Interest on short-term borrowings

1

-

1

2

Interest on medium- and long-term debt

15

31

91

164

Total interest expense

40

83

207

538

Net interest income

405

396

1,646

1,567

Provision for loan losses

57

256

480

1,082

Net interest income after provision for loan losses

348

140

1,166

485

NONINTEREST INCOME

Service charges on deposit accounts

49

56

208

228

Fiduciary income

39

38

154

161

Commercial lending fees

29

21

95

79

Letter of credit fees

20

19

76

69

Card fees

15

14

58

51

Foreign exchange income

11

11

39

41

Bank-owned life insurance

14

9

40

35

Brokerage fees

7

7

25

31

Net securities gains

-

10

3

243

Other noninterest income

31

29

91

112

Total noninterest income

215

214

789

1,050

NONINTEREST EXPENSES

Salaries

205

174

740

687

Employee benefits

43

51

179

210

    Total salaries and employee benefits

248

225

919

897

Net occupancy expense

42

43

162

162

Equipment expense

16

16

63

62

Outside processing fee expense

27

23

96

97

Software expense

23

23

89

84

FDIC insurance expense

15

15

62

90

Legal fees

9

12

35

37

Advertising expense

8

7

30

29

Other real estate expense

5

22

29

48

Litigation and operational losses

6

3

11

10

Provision for credit losses on lending-related commitments

(3)

3

(2)

-

Other noninterest expenses

41

33

146

134

Total noninterest expenses

437

425

1,640

1,650

Income (loss) from continuing operations before income taxes

126

(71)

315

(115)

Provision (benefit) for income taxes

30

(42)

55

(131)

Income (loss) from continuing operations

96

(29)

260

16

Income from discontinued operations, net of tax

-

-

17

1

NET INCOME (LOSS)  

96

(29)

277

17

Less:

   Preferred stock dividends

-

33

123

134

   Income allocated to participating securities

1

-

1

1

Net income (loss) attributable to common shares

$    95

$    (62)

$    153

$  (118)

Basic earnings per common share:

     Income (loss) from continuing operations

$ 0.54

$ (0.42)

$   0.79

$ (0.80)

     Net income (loss)

0.54

(0.42)

0.90

(0.79)

Diluted earnings per common share:

    Income (loss) from continuing operations

0.53

(0.42)

0.78

(0.80)

    Net income (loss)

0.53

(0.42)

0.88

(0.79)

Cash dividends declared on common stock

18

8

44

30

Cash dividends declared per common share

0.10

0.05

0.25

0.20

CONSOLIDATED QUARTERLY STATEMENTS OF INCOME (unaudited)

Comerica Incorporated and Subsidiaries

Fourth

Third

Second

First

Fourth

Fourth Quarter 2010 Compared To:

Quarter

Quarter

Quarter

Quarter

Quarter

Third Quarter 2010

Fourth Quarter 2009

(in millions, except per share data)

2010

2010

2010

2010

2009

Amount

Percent

Amount

Percent

INTEREST INCOME

Interest and fees on loans

$    394

$    399

$    412

$    412

$    424

$        (5)

(1)

%

$       (30)

(7)

%

Interest on investment securities

49

55

61

61

53

(6)

(9)

(4)

(6)

Interest on short-term investments

2

2

3

3

2

-

(33)

-

(22)

Total interest income

445

456

476

476

479

(11)

(2)

(34)

(7)

INTEREST EXPENSE

Interest on deposits

24

27

29

35

52

(3)

(7)

(28)

(52)

Interest on short-term borrowings

1

-

-

-

-

1

(35)

1

N/M

Interest on medium- and long-term debt

15

25

25

26

31

(10)

(36)

(16)

(49)

Total interest expense

40

52

54

61

83

(12)

(21)

(43)

(51)

Net interest income

405

404

422

415

396

1

-

9

2

Provision for loan losses

57

122

126

175

256

(65)

(53)

(199)

(78)

Net interest income after provision for loan losses

348

282

296

240

140

66

23

208

N/M

NONINTEREST INCOME

Service charges on deposit accounts

49

51

52

56

56

(2)

(6)

(7)

(13)

Fiduciary income

39

38

38

39

38

1

3

1

1

Commercial lending fees

29

22

22

22

21

7

37

8

38

Letter of credit fees

20

19

19

18

19

1

3

1

4

Card fees 

15

15

15

13

14

-

4

1

14

Foreign exchange income

11

8

10

10

11

3

28

-

3

Bank-owned life insurance

14

9

9

8

9

5

63

5

57

Brokerage fees

7

6

6

6

7

1

13

-

(1)

Net securities gains

-

-

1

2

10

-

N/M

(10)

(99)

Other noninterest income

31

18

22

20

29

13

64

2

4

Total noninterest income

215

186

194

194

214

29

15

1

-

NONINTEREST EXPENSES

Salaries  

205

187

179

169

174

18

10

31

17

Employee benefits

43

47

45

44

51

(4)

(6)

(8)

(15)

    Total salaries and employee benefits

248

234

224

213

225

14

7

23

10

Net occupancy expense

42

40

39

41

43

2

4

(1)

(3)

Equipment expense

16

15

15

17

16

1

6

-

4

Outside processing fee expense

27

23

23

23

23

4

17

4

20

Software expense

23

22

22

22

23

1

11

-

7

FDIC insurance expense

15

14

16

17

15

1

1

-

(5)

Legal fees

9

9

9

8

12

-

(3)

(3)

(26)

Advertising expense

8

7

7

8

7

1

3

1

5

Other real estate expense

5

7

5

12

22

(2)

(40)

(17)

(79)

Litigation and operational losses

6

2

2

1

3

4

N/M

3

N/M

Provision for credit losses on lending-related commitments

(3)

(6)

-

7

3

3

35

(6)

N/M

Other noninterest expenses

41

35

35

35

33

6

22

8

17

Total noninterest expenses

437

402

397

404

425

35

9

12

3

Income (loss) from continuing operations before income taxes

126

66

93

30

(71)

60

88

197

N/M

Provision (benefit) for income taxes

30

7

23

(5)

(42)

23

N/M

72

N/M

Income (loss) from continuing operations

96

59

70

35

(29)

37

61

125

N/M

Income from discontinued operations, net of tax

-

-

-

17

-

-

-

-

-

NET INCOME (LOSS)  

96

59

70

52

(29)

37

61

125

N/M

Less:

   Preferred stock dividends

-

-

-

123

33

-

-

(33)

N/M

   Income allocated to participating securities

1

-

1

-

-

1

62

1

N/M

Net income (loss) attributable to common shares

$      95

$      59

$      69

$     (71)

$     (62)

$        36

61

%

$       157

N/M

%

Basic earnings per common share:

     Income (loss) from continuing operations

$   0.54

$   0.34

$   0.40

$  (0.57)

$  (0.42)

$     0.20

59

%

$      0.96

N/M

%

     Net income (loss)

0.54

0.34

0.40

(0.46)

(0.42)

0.20

59

0.96

N/M

Diluted earnings per common share:

    Income (loss) from continuing operations

0.53

0.33

0.39

(0.57)

(0.42)

0.20

61

0.95

N/M

    Net income (loss)

0.53

0.33

0.39

(0.46)

(0.42)

0.20

61

0.95

N/M

Cash dividends declared on common stock

18

9

8

9

8

9

N/M

10

N/M

Cash dividends declared per common share

0.10

0.05

0.05

0.05

0.05

0.05

N/M

0.05

N/M

N/M - Not meaningful

ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES (unaudited)

Comerica Incorporated and Subsidiaries

2010

2009

(in millions)

4th Qtr

3rd Qtr

2nd Qtr

1st Qtr

4th Qtr

Balance at beginning of period

$   957

$   967

$    987

$   985

$   953

Loan charge-offs:

   Commercial

43

38

65

49

113

   Real estate construction:

       Commercial Real Estate business line (a)

34

40

30

71

33

       Other business lines (b)

-

1

-

3

-

         Total real estate construction

34

41

30

74

33

   Commercial mortgage:

       Commercial Real Estate business line (a)

9

16

12

16

27

       Other business lines (b)

34

40

36

28

25

         Total commercial mortgage

43

56

48

44

52

   Residential mortgage

5

2

5

2

6

   Consumer

15

7

9

8

9

   Lease financing

-

-

1

-

6

   International

-

1

-

7

13

       Total loan charge-offs

140

145

158

184

232

Recoveries on loans previously charged-off:

   Commercial

7

7

4

7

7

   Real estate construction

3

1

6

1

-

   Commercial mortgage

10

2

1

3

1

   Residential mortgage

1

-

-

-

-

   Consumer

2

1

1

-

-

   Lease financing

4

1

-

-

-

   International

-

1

-

-

-

       Total recoveries

27

13

12

11

8

Net loan charge-offs

113

132

146

173

224

Provision for loan losses

57

122

126

175

256

Balance at end of period

$   901

$   957

$    967

$   987

$   985

Allowance for loan losses as a percentage of total loans

2.24

%

2.38

%

2.38

%

2.42

%

2.34

%

Net loan charge-offs as a percentage of average total loans

1.13

1.32

1.44

1.68

2.09

Net credit-related charge-offs as a percentage of average total loans

1.13

1.32

1.44

1.68

2.10

(a) Primarily charge-offs of loans to real estate investors and developers.

(b) Primarily charge-offs of loans secured by owner-occupied real estate.

ANALYSIS OF THE ALLOWANCE FOR CREDIT LOSSES ON LENDING-RELATED COMMITMENTS (unaudited)

Comerica Incorporated and Subsidiaries

2010

2009

(in millions)

4th Qtr

3rd Qtr

2nd Qtr

1st Qtr

4th Qtr

Balance at beginning of period

$     38

$     44

$      44

$     37

$     35

Less: Charge-offs on lending-related commitments (a)

-

-

-

-

1

Add: Provision for credit losses on lending-related commitments

(3)

(6)

-

7

3

Balance at end of period

$     35

$     38

$      44

$     44

$     37

Unfunded lending-related commitments sold

$       -

$        -

$        2

$       -

$       3

(a) Charge-offs result from the sale of unfunded lending-related commitments.

NONPERFORMING ASSETS (unaudited)

Comerica Incorporated and Subsidiaries

2010

2009

(in millions)

4th Qtr

3rd Qtr

2nd Qtr

1st Qtr

4th Qtr

SUMMARY OF NONPERFORMING ASSETS AND PAST DUE LOANS

Nonaccrual loans:

Business loans:

Commercial

$     252

$      258

$      239

$    209

$    238

Real estate construction:

Commercial Real Estate business line (a)

259

362

385

516

507

Other business lines (b)

4

4

4

3

4

Total real estate construction

263

366

389

519

511

Commercial mortgage:

Commercial Real Estate business line (a)

181

153

135

105

127

Other business lines (b)

302

304

257

226

192

Total commercial mortgage

483

457

392

331

319

Lease financing

7

10

11

11

13

International

2

2

3

4

22

Total nonaccrual business loans 

1,007

1,093

1,034

1,074

1,103

Retail loans:

Residential mortgage

55

59

53

58

50

Consumer:

Home equity

5

5

7

8

8

Other consumer 

13

6

4

5

4

Total consumer  

18

11

11

13

12

Total nonaccrual retail loans

73

70

64

71

62

Total nonaccrual loans

1,080

1,163

1,098

1,145

1,165

Reduced-rate loans

43

28

23

17

16

Total nonperforming loans

1,123

1,191

1,121

1,162

1,181

Foreclosed property

112

120

93

89

111

Total nonperforming assets

$  1,235

$   1,311

$   1,214

$ 1,251

$ 1,292

Nonperforming loans as a percentage of total loans

2.79

%

2.96

%

2.76

%

2.85

%

2.80

%

Nonperforming assets as a percentage of total loans and foreclosed property

3.06

3.24

2.98

3.06

3.06

Allowance for loan losses as a percentage of total nonperforming loans        

80

80

86

85

83

Loans past due 90 days or more and still accruing

$       62

$      104

$      115

$      83

$    101

ANALYSIS OF NONACCRUAL LOANS

Nonaccrual loans at beginning of period

$  1,163

$   1,098

$   1,145

$ 1,165

$ 1,194

    Loans transferred to nonaccrual (c)

180

294

199

245

266

    Nonaccrual business loan gross charge-offs (d)

(120)

(136)

(143)

(174)

(217)

    Loans transferred to accrual status (c)

(4)

(10)

-

-

-

    Nonaccrual business loans sold (e)

(41)

(12)

(47)

(44)

(10)

    Payments/Other (f)

(98)

(71)

(56)

(47)

(68)

Nonaccrual loans at end of period

$  1,080

$   1,163

$   1,098

$ 1,145

$ 1,165

(a) Primarily loans to real estate investors and developers.

(b) Primarily loans secured by owner-occupied real estate.

(c) Based on an analysis of nonaccrual loans with book balances greater than $2 million.

(d) Analysis of gross loan charge-offs:

     Nonaccrual business loans

$     120

$      136

$      143

$    174

$    217

     Performing watch list loans

-

-

1

-

-

     Consumer and residential mortgage loans

20

9

14

10

15

Total gross loan charge-offs

$     140

$      145

$      158

$    184

$    232

(e) Analysis of loans sold:

     Nonaccrual business loans

$       41

$        12

$        47

$      44

$      10

     Performing watch list loans

29

7

15

12

1

Total loans sold

$       70

$        19

$        62

$      56

$      11

(f) Includes net changes related to nonaccrual loans with balances less than $2 million, payments on nonaccrual loans with book balances greater than $2 million and transfers of nonaccrual loans to foreclosed property. Excludes business loan gross charge-offs and business nonaccrual loans sold.

ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries

Years Ended

December 31, 2010

December 31, 2009

Average

Average

Average

Average

(dollar amounts in millions)

Balance

Interest

Rate

Balance

Interest

Rate

Commercial loans

$             21,090

$             820

3.89

%

$             24,534

$             890

3.63

%

Real estate construction loans

2,839

90

3.17

4,140

121

2.92

Commercial mortgage loans

10,244

421

4.10

10,415

437

4.20

Residential mortgage loans

1,607

85

5.30

1,756

97

5.53

Consumer loans

2,429

86

3.54

2,553

94

3.68

Lease financing

1,086

42

3.88

1,231

40

3.25

International loans

1,222

48

3.94

1,533

58

3.79

Business loan swap income

-

28

-

-

34

-

Total loans

40,517

1,620

4.00

46,162

1,771

3.84

Auction-rate securities available-for-sale

745

8

1.01

1,010

15

1.47

Other investment securities available-for-sale

6,419

220

3.51

8,378

318

3.88

Total investment securities available-for-sale

7,164

228

3.24

9,388

333

3.61

Federal funds sold and securities purchased under agreements to resell

6

-

0.36

18

-

0.32

Interest-bearing deposits with banks (a)

3,191

8

0.25

2,440

6

0.25

Other short-term investments

126

2

1.58

154

3

1.74

Total earning assets

51,004

1,858

3.65

58,162

2,113

3.64

Cash and due from banks

825

883

Allowance for loan losses

(1,019)

(947)

Accrued income and other assets

4,743

4,711

Total assets

$             55,553

$             62,809

Money market and NOW deposits

$             16,355

51

0.31

$             12,965

63

0.49

Savings deposits

1,394

1

0.08

1,339

2

0.11

Customer certificates of deposit

5,875

53

0.90

8,131

183

2.26

Total interest-bearing core deposits

23,624

105

0.44

22,435

248

1.11

Other time deposits

306

9

3.04

4,103

121

2.96

Foreign office time deposits

462

1

0.31

653

2

0.29

Total interest-bearing deposits

24,392

115

0.47

27,191

371

1.37

Short-term borrowings

216

1

0.25

1,000

2

0.24

Medium- and long-term debt

8,684

91

1.05

13,334

165

1.23

Total interest-bearing sources

33,292

207

0.62

41,525

538

1.29

Noninterest-bearing deposits

15,094

12,900

Accrued expenses and other liabilities

1,099

1,285

Total shareholders' equity

6,068

7,099

Total liabilities and shareholders' equity

$             55,553

$             62,809

Net interest income/rate spread (FTE)

$          1,651

3.03

$          1,575

2.35

FTE adjustment

$                 5

$                 8

Impact of net noninterest-bearing sources of funds

0.21

0.37

Net interest margin (as a percentage of average earning assets) (FTE) (a)

3.24

%

2.72

%

(a) Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 20 basis points and 11 basis points in 2010 and 2009, respectively.  Excluding excess liquidity, the net interest margin would have been 3.44% in 2010 and 2.83% in 2009.  See Reconciliation of Non-GAAP Financial Measures.

ANALYSIS OF NET INTEREST INCOME (FTE) (unaudited)

Comerica Incorporated and Subsidiaries

Three Months Ended

December 31, 2010

September 30, 2010

December 31, 2009

Average

Average

Average

Average

Average

Average

(dollar amounts in millions)

Balance

Interest

Rate

Balance

Interest

Rate

Balance

Interest

Rate

Commercial loans

$     21,464

$        206

3.80

%

$     20,967

$        203

3.84

%

$     21,971

$        212

3.84

%

Real estate construction loans

2,371

21

3.50

2,625

21

3.19

3,703

27

2.90

Commercial mortgage loans

9,965

100

3.97

10,257

105

4.06

10,393

110

4.19

Residential mortgage loans

1,600

20

5.11

1,590

21

5.25

1,664

21

5.01

Consumer loans

2,367

21

3.50

2,421

21

3.53

2,517

23

3.59

Lease financing

1,044

11

4.36

1,064

10

3.69

1,181

11

3.80

International loans

1,188

11

3.86

1,178

12

3.89

1,324

12

3.73

Business loan swap income

-

4

-

-

7

-

-

9

-

Total loans

39,999

394

3.92

40,102

400

3.96

42,753

425

3.95

Auction-rate securities available-for-sale

617

2

0.92

673

1

0.99

923

3

1.37

Other investment securities available-for-sale

6,495

48

3.07

6,233

54

3.54

7,664

51

2.67

Total investment securities available-for-sale

7,112

50

2.87

6,906

55

3.27

8,587

54

2.53

Federal funds sold and securities purchased under agreements to resell

8

-

0.32

13

-

0.31

1

-

0.29

Interest-bearing deposits with banks (a)

1,856

1

0.25

3,047

2

0.25

2,480

1

0.25

Other short-term investments

127

1

1.40

121

-

1.53

132

1

1.55

Total earning assets

49,102

446

3.62

50,189

457

3.64

53,953

481

3.55

Cash and due from banks

871

843

831

Allowance for loan losses

(979)

(1,003)

(1,048)

Accrued income and other assets

4,762

4,700

4,660

Total assets

$     53,756

$     54,729

$     58,396

Money market and NOW deposits

$     17,302

13

0.29

$     16,681

13

0.31

$     14,113

14

0.39

Savings deposits

1,385

-

0.09

1,377

1

0.08

1,376

-

0.08

Customer certificates of deposit

5,602

11

0.80

5,808

12

0.87

6,823

25

1.42

Total interest-bearing core deposits

24,289

24

0.39

23,866

26

0.43

22,312

39

0.69

Other time deposits

-

-

-

65

-

0.51

1,493

12

3.22

Foreign office time deposits

460

-

0.45

479

1

0.36

550

-

0.22

Total interest-bearing deposits

24,749

24

0.40

24,410

27

0.43

24,355

51

0.83

Short-term borrowings

174

1

0.27

208

-

0.35

222

-

0.09

Medium- and long-term debt

6,201

15

1.02

8,245

25

1.21

11,140

32

1.12

Total interest-bearing sources

31,124

40

0.52

32,863

52

0.63

35,717

83

0.92

Noninterest-bearing deposits

15,607

14,920

14,430

Accrued expenses and other liabilities

1,155

1,104

1,225

Total shareholders' equity

5,870

5,842

7,024

Total liabilities and shareholders' equity

$     53,756

$     54,729

$     58,396

Net interest income/rate spread (FTE)

$        406

3.10

$        405

3.01

$        398

2.63

FTE adjustment

$            1

$            1

$            2

Impact of net noninterest-bearing sources of funds

0.19

0.22

0.31

Net interest margin (as a percentage of average earning assets) (FTE) (a)

3.29

%

3.23

%

2.94

%

(a) Excess liquidity, represented by average balances deposited with the Federal Reserve Bank, reduced the net interest margin by 12 basis points and 19 basis points in the fourth and third quarters of 2010, respectively, and by 13 basis points in the fourth quarter of 2009.  Excluding excess liquidity, the net interest margin would have been 3.41%, 3.42% and 3.07% in each respective period.  See Reconciliation of Non-GAAP Financial Measures.

CONSOLIDATED STATISTICAL DATA (unaudited)

Comerica Incorporated and Subsidiaries

December 31,

September 30,

June 30,

March 31,

December 31,

(in millions, except per share data)

2010

2010

2010

2010

2009

Commercial loans:

    Floor plan

$               2,017

$                 1,693

$      1,586

$        1,351

$               1,367

    Other

20,128

19,739

19,565

19,405

20,323

Total commercial loans

22,145

21,432

21,151

20,756

21,690

Real estate construction loans:

    Commercial Real Estate business line (a)

1,826

2,023

2,345

2,754

3,002

    Other business lines (b)

427

421

429

448

459

Total real estate construction loans

2,253

2,444

2,774

3,202

3,461

Commercial mortgage loans:

    Commercial Real Estate business line (a)

1,937

2,091

2,035

1,944

1,889

    Other business lines (b)

7,830

8,089

8,283

8,414

8,568

Total commercial mortgage loans

9,767

10,180

10,318

10,358

10,457

Residential mortgage loans

1,619

1,586

1,606

1,631

1,651

Consumer loans:

    Home equity

1,704

1,736

1,761

1,782

1,817

    Other consumer

607

667

682

690

694

Total consumer loans

2,311

2,403

2,443

2,472

2,511

Lease financing

1,009

1,053

1,084

1,120

1,139

International loans

1,132

1,182

1,226

1,306

1,252

Total loans

$             40,236

$               40,280

$    40,602

$      40,845

$             42,161

Goodwill

$                  150

$                    150

$         150

$           150

$                  150

Loan servicing rights

5

5

6

6

7

Tier 1 common capital ratio (c) (d)

10.08

%

9.96

%

9.81

%

9.57

%

8.18

%

Tier 1 risk-based capital ratio (d)

10.08

9.96

10.64

10.38

12.46

Total risk-based capital ratio (d)

14.47

14.37

15.03

14.91

16.93

Leverage ratio (d)

11.25

10.91

11.36

11.00

13.25

Tangible common equity ratio (c)

10.54

10.39

10.11

9.68

7.99

Book value per common share

$               32.82

$                 33.19

$      32.85

$        32.15

$               32.27

Market value per share for the quarter:

    High

43.44

40.21

45.85

39.36

32.30

    Low

34.43

33.11

35.44

29.68

26.49

    Close

42.24

37.15

36.83

38.04

29.57

Quarterly ratios:

    Return on average common shareholders' equity

6.53

%

4.07

%

4.89

%

(5.61)

%

(5.10)

%

    Return on average assets

0.71

0.43

0.50

0.36

(0.19)

    Efficiency ratio

70.38

67.88

64.47

66.45

70.68

Number of banking centers

444

441

437

449

447

Number of employees - full time equivalent

9,001

9,075

9,107

9,215

9,330

(a) Primarily loans to real estate investors and developers.

(b) Primarily loans secured by owner-occupied real estate.

(c) See Reconciliation of Non-GAAP Financial Measures.

(d) December 31, 2010 ratios are estimated.

PARENT COMPANY ONLY BALANCE SHEETS (unaudited)

Comerica Incorporated

December 31,

September 30,

December 31,

(in millions, except share data)

2010

2010

2009

ASSETS

Cash and due from subsidiary bank

$                     -

$                    10

$                     5

Short-term investments with subsidiary bank

327

793

2,150

Other short-term investments

86

82

86

Investment in subsidiaries, principally banks

5,957

6,039

5,710

Premises and equipment

4

3

4

Other assets

181

202

186

     Total assets

$             6,555

$               7,129

$              8,141

LIABILITIES AND SHAREHOLDERS' EQUITY

Medium- and long-term debt

$                635

$               1,155

$                 986

Other liabilities

127

117

126

     Total liabilities

762

1,272

1,112

Fixed rate cumulative perpetual preferred stock, series F, no par value, $1,000 liquidation value per share:

    Authorized - 2,250,000 shares at 12/31/09

    Issued  - 2,250,000 shares at 12/31/09

-

-

2,151

Common stock - $5 par value:

   Authorized - 325,000,000 shares

   Issued - 203,878,110 shares at 12/31/10 and 9/30/10, and 178,735,252 shares at 12/31/09

1,019

1,019

894

Capital surplus

1,481

1,473

740

Accumulated other comprehensive loss

(389)

(238)

(336)

Retained earnings

5,247

5,171

5,161

Less cost of common stock in treasury - 27,342,518 shares at 12/31/10, 27,394,831 shares at 9/30/10, and 27,555,623 shares at 12/31/09

(1,565)

(1,568)

(1,581)

     Total shareholders' equity

5,793

5,857

7,029

     Total liabilities and shareholders' equity

$             6,555

$               7,129

$              8,141

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited)

Comerica Incorporated and Subsidiaries

Accumulated

Common Stock

Other

Total

Preferred

Shares

Capital

Comprehensive

Retained

Treasury

Shareholders'

(in millions, except per share data)

Stock

Outstanding

Amount

Surplus

Loss

Earnings

Stock

Equity

BALANCE AT DECEMBER 31, 2008

$      2,129

150.5

$      894

$     722

$                   (309)

$             5,345

$             (1,629)

$              7,152

Net income

-

-

-

-

-

17

-

17

Other comprehensive loss, net of tax

-

-

-

-

(27)

-

-

(27)

Total comprehensive loss

(10)

Cash dividends declared on preferred stock

-

-

-

-

-

(113)

-

(113)

Cash dividends declared on common stock ($0.20 per share)

-

-

-

-

-

(30)

-

(30)

Purchase of common stock

-

(0.1)

-

-

-

-

(1)

(1)

Accretion of discount on preferred stock

22

-

-

-

-

(22)

-

-

Net issuance of common stock under employee stock plans

-

0.8

-

(15)

-

(36)

48

(3)

Share-based compensation

-

-

-

32

-

-

-

32

Other    

-

-

-

1

-

-

1

2

BALANCE AT DECEMBER 31, 2009

$      2,151

151.2

$      894

$     740

$                   (336)

$             5,161

$             (1,581)

$              7,029

Net income

-

-

-

-

-

277

-

277

Other comprehensive loss, net of tax

-

-

-

-

(53)

-

-

(53)

Total comprehensive income

224

Cash dividends declared on preferred stock

-

-

-

-

-

(38)

-

(38)

Cash dividends declared on common stock ($0.25 per share)

-

-

-

-

-

(44)

-

(44)

Purchase of common stock

-

(0.1)

-

-

-

-

(4)

(4)

Issuance of common stock

-

25.1

125

724

-

-

-

849

Redemption of preferred stock

(2,250)

-

-

-

-

-

-

(2,250)

Redemption discount accretion on preferred stock

94

-

-

-

-

(94)

-

-

Accretion of discount on preferred stock

5

-

-

-

-

(5)

-

-

Net issuance of common stock under employee stock plans

-

0.3

-

(11)

-

(10)

19

(2)

Share-based compensation

-

-

-

32

-

-

-

32

Other

-

-

-

(4)

-

-

1

(3)

BALANCE AT DECEMBER 31, 2010

$             -

176.5

$   1,019

$  1,481

$                   (389)

$             5,247

$             (1,565)

$              5,793

BUSINESS SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

Wealth &

(dollar amounts in millions)

Business

Retail

Institutional

Three Months Ended December 31, 2010

Bank

Bank

Management

Finance

Other

Total

Earnings summary:

Net interest income (expense) (FTE)

$        341

$    134

$               42

$    (111)

$         -

$      406

Provision for loan losses

8

29

23

-

(3)

57

Noninterest income

81

43

59

23

9

215

Noninterest expenses

158

169

93

12

5

437

Provision (benefit) for income taxes (FTE)

82

(7)

(5)

(40)

1

31

Net income (loss)

$        174

$    (14)

$              (10)

$      (60)

$        6

$        96

Net credit-related charge-offs

$          73

$      22

$               18

$           -

$         -

$      113

Selected average balances:

Assets

$   30,489

$ 5,647

$          4,834

$   9,228

$ 3,558

$ 53,756

Loans

29,947

5,192

4,820

28

12

39,999

Deposits

19,892

17,271

2,730

310

153

40,356

Liabilities

19,905

17,232

2,705

7,077

967

47,886

Attributed equity

2,955

620

418

1,047

830

5,870

Statistical data:

Return on average assets (a)

2.29

%

(0.32)

%

(0.82)

%

N/M

N/M

0.71

%

Return on average attributed equity

23.59

(9.28)

(9.47)

N/M

N/M

6.53

Net interest margin (b)

4.51

3.07

3.43

N/M

N/M

3.29

Efficiency ratio

37.25

95.17

92.86

N/M

N/M

70.38

Wealth &

Business

Retail

Institutional

Three Months Ended September 30, 2010

Bank

Bank

Management

Finance

Other

Total

Earnings summary:

Net interest income (expense) (FTE)

$        336

$    133

$               41

$    (104)

$      (1)

$      405

Provision for loan losses

57

24

37

-

4

122

Noninterest income

69

45

59

12

1

186

Noninterest expenses

155

165

78

2

2

402

Provision (benefit) for income taxes (FTE)

60

(4)

(5)

(36)

(7)

8

Net income (loss)

$        133

$      (7)

$              (10)

$      (58)

$        1

$        59

Net credit-related charge-offs

$          99

$      19

$               14

$           -

$         -

$      132

Selected average balances:

Assets

$   30,309

$ 5,777

$          4,855

$   9,044

$ 4,744

$ 54,729

Loans

29,940

5,314

4,824

30

(6)

40,102

Deposits

19,266

16,972

2,606

386

100

39,330

Liabilities

19,230

16,940

2,587

9,224

906

48,887

Attributed equity

2,968

624

412

1,065

773

5,842

Statistical data:

Return on average assets (a)

1.75

%

(0.16)

%

(0.79)

%

N/M

N/M

0.43

%

Return on average attributed equity

17.91

(4.43)

(9.34)

N/M

N/M

4.07

Net interest margin (b)

4.45

3.10

3.42

N/M

N/M

3.23

Efficiency ratio

38.16

92.26

78.49

N/M

N/M

67.88

Wealth &

Business

Retail

Institutional

Three Months Ended December 31, 2009

Bank

Bank

Management

Finance

Other

Total

Earnings summary:

Net interest income (expense) (FTE)

$        343

$    129

$               42

$    (126)

$      10

$      398

Provision for loan losses

180

36

19

-

21

256

Noninterest income

77

48

60

26

3

214

Noninterest expenses

165

161

76

2

21

425

Provision (benefit) for income taxes (FTE)

11

(8)

2

(40)

(5)

(40)

Net income (loss)

$          64

$    (12)

$                 5

$      (62)

$    (24)

$      (29)

Net credit-related charge-offs

$        183

$      30

$               12

$           -

$         -

$      225

Selected average balances:

Assets

$   32,655

$ 6,257

$          4,841

$ 10,683

$ 3,960

$ 58,396

Loans

32,289

5,733

4,746

-

(15)

42,753

Deposits

16,944

17,020

2,849

1,892

80

38,785

Liabilities

16,903

16,978

2,837

13,722

932

51,372

Attributed equity

3,376

606

373

899

1,770

7,024

Statistical data:

Return on average assets (a)

0.79

%

(0.27)

%

0.38

%

N/M

N/M

(0.19)

%

Return on average attributed equity

7.67

(7.76)

4.91

N/M

N/M

(5.10)

Net interest margin (b)

4.21

3.02

3.50

N/M

N/M

2.94

Efficiency ratio

39.03

90.98

75.98

N/M

N/M

70.68

(a) Return on average assets is calculated based on the greater of average assets or average liabilities and attributed equity.

(b) Net interest margin is calculated based on the greater of average earning assets or average deposits and purchased funds.

FTE - Fully Taxable Equivalent

N/M - Not Meaningful

MARKET SEGMENT FINANCIAL RESULTS (unaudited)

Comerica Incorporated and Subsidiaries

(dollar amounts in millions)

Three Months Ended December 31, 2010

Midwest

Western

Texas

Florida

Other

Markets

International

Finance

& Other

Businesses

Total

Earnings summary:

Net interest income (expense) (FTE)

$      202

$      158

$      80

$      11

$       48

$                18

$        (111)

$      406

Provision for loan losses

46

11

15

4

(19)

3

(3)

57

Noninterest income

99

35

27

3

10

9

32

215

Noninterest expenses

201

109

67

9

24

10

17

437

Provision (benefit) for income taxes (FTE)

19

32

9

-

5

5

(39)

31

Net income (loss)

$        35

$        41

$      16

$        1

$       48

$                  9

$          (54)

$        96

Net credit-related charge-offs

$        52

$        43

$        9

$        7

$         2

$                  -

$              -

$      113

Selected average balances:

Assets

$ 14,506

$ 12,698

$ 6,653

$ 1,587

$  3,911

$           1,615

$     12,786

$ 53,756

Loans

14,219

12,497

6,435

1,612

3,651

1,545

40

39,999

Deposits

17,959

12,448

5,557

375

2,242

1,312

463

40,356

Liabilities

17,956

12,388

5,542

361

2,281

1,314

8,044

47,886

Attributed equity

1,428

1,301

664

165

304

131

1,877

5,870

Statistical data:

Return on average assets (a)

0.72

%

1.21

%

0.96

%

0.13

%

4.93

%

2.24

%

N/M

0.71

%

Return on average attributed equity

9.79

12.69

9.67

1.25

63.46

27.57

N/M

6.53

Net interest margin (b)

4.45

5.01

4.91

2.64

5.32

4.38

N/M

3.29

Efficiency ratio

66.63

56.46

62.62

68.68

40.07

36.08

N/M

70.38

Three Months Ended September 30, 2010

Midwest

Western

Texas

Florida

Other

Markets

International

Finance

& Other

Businesses

Total

Earnings summary:

Net interest income (expense) (FTE)

$      200

$      157

$      78

$      10

$       47

$                18

$        (105)

$      405

Provision for loan losses

38

51

17

10

4

(2)

4

122

Noninterest income

99

31

21

4

10

8

13

186

Noninterest expenses

185

108

61

13

23

8

4

402

Provision (benefit) for income taxes (FTE)

27

16

7

(3)

(3)

7

(43)

8

Net income (loss)

$        49

$        13

$      14

$      (6)

$       33

$                13

$          (57)

$        59

Net credit-related charge-offs

$        61

$        58

$        5

$        6

$         2

$                  -

$              -

$      132

Selected average balances:

Assets

$ 14,445

$ 12,746

$ 6,556

$ 1,528

$  4,058

$           1,608

$     13,788

$ 54,729

Loans

14,276

12,556

6,357

1,549

3,802

1,538

24

40,102

Deposits

17,777

11,793

5,443

364

2,198

1,269

486

39,330

Liabilities

17,755

11,724

5,434

350

2,225

1,269

10,130

48,887

Attributed equity

1,390

1,304

663

166

340

141

1,838

5,842

Statistical data:

Return on average assets (a)

1.04

%

0.42

%

0.83

%

(1.58)

%

3.20

%

3.25

%

N/M

0.43

%

Return on average attributed equity

14.33

4.16

8.16

(14.56)

38.18

37.03

N/M

4.07

Net interest margin (b)

4.45

4.96

4.87

2.61

4.99

4.51

N/M

3.23

Efficiency ratio

61.46

57.13

62.01

94.50

41.39

30.65

N/M

67.88

Three Months Ended December 31, 2009

Midwest

Western

Texas

Florida

Other

Markets

International

Finance

& Other

Businesses

Total

Earnings summary:

Net interest income (expense) (FTE)

$      204

$      163

$      78

$      10

$       41

$                18

$        (116)

$      398

Provision for loan losses

102

79

20

-

15

19

21

256

Noninterest income

106

33

23

3

11

9

29

214

Noninterest expenses

193

110

61

9

21

8

23

425

Provision (benefit) for income taxes (FTE)

3

1

7

1

(7)

-

(45)

(40)

Net income (loss)

$        12

$          6

$      13

$        3

$       23

$                  -

$          (86)

$      (29)

Net credit-related charge-offs

$        97

$        85

$      13

$        4

$       13

$                13

$              -

$      225

Selected average balances:

Assets

$ 15,729

$ 13,484

$ 7,118

$ 1,608

$  4,126

$           1,688

$     14,643

$ 58,396

Loans

15,449

13,289

6,934

1,613

3,820

1,663

(15)

42,753

Deposits

17,186

11,900

4,737

333

1,718

939

1,972

38,785

Liabilities

17,173

11,817

4,723

318

1,759

928

14,654

51,372

Attributed equity

1,515

1,386

691

176

415

172

2,669

7,024

Statistical data:

Return on average assets (a)

0.26

%

0.19

%

0.74

%

0.63

%

2.23

%

0.06

%

N/M

(0.19)

%

Return on average attributed equity

3.21

1.86

7.67

5.72

22.14

0.58

N/M

(5.10)

Net interest margin (b)

4.70

4.85

4.46

2.57

4.28

4.22

N/M

2.94

Efficiency ratio

62.21

56.33

60.32

69.94

41.02

28.74

N/M

70.68

(a) Return on average assets is calculated based on the greater of average assets or average liabilities and attributed equity.

(b) Net interest margin is calculated based on the greater of average earning assets or average deposits and purchased funds.

FTE - Fully Taxable Equivalent

N/M - Not Meaningful

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

Comerica Incorporated and Subsidiaries

Years Ended December 31,

(dollar amounts in millions)

2010

2009

Net interest income (FTE)

$         1,651

$         1,575

Less:

Interest earned on excess liquidity (a)

8

6

Net interest income (FTE), excluding excess liquidity

$         1,643

$         1,569

Average earning assets

$       51,004

$       58,162

Less:

Average net unrealized gains on investment securities available-for-sale

115

165

Average earning assets for net interest margin (FTE)

50,889

57,997

Less:

Excess liquidity (a)

3,140

2,402

Average earning assets for net interest margin (FTE), excluding excess liquidity

$       47,749

$       55,595

Net interest margin (FTE)

3.24

%

2.72

%

Net interest margin (FTE), excluding excess liquidity

3.44

2.83

Impact of excess liquidity on net interest margin (FTE)

(0.20)

(0.11)

2010

2009

4th Qtr

3rd Qtr

2nd Qtr

1st Qtr

4th Qtr

Net interest income (FTE)

$            406

$            405

$            424

$            416

$            398

Less:

Interest earned on excess liquidity (a)

1

2

2

3

1

Net interest income (FTE), excluding excess liquidity

$            405

$            403

$            422

$            413

$            397

Average earning assets

$       49,102

$       50,189

$       51,835

$       52,941

$       53,953

Less:

Average net unrealized gains on investment securities available-for-sale

139

180

80

62

107

Average earning assets for net interest margin (FTE)

48,963

50,009

51,755

52,879

53,846

Less:

Excess liquidity (a)

1,793

2,983

3,719

4,092

2,453

Average earning assets for net interest margin (FTE), excluding excess liquidity

$       47,170

$       47,026

$       48,036

$       48,787

$       51,393

Net interest margin (FTE)

3.29

%

3.23

%

3.28

%

3.18

%

2.94

%

Net interest margin (FTE), excluding excess liquidity

3.41

3.42

3.51

3.42

3.07

Impact of excess liquidity on net interest margin (FTE)

(0.12)

(0.19)

(0.23)

(0.24)

(0.13)

(a) Excess liquidity represented by interest earned on and average balances deposited with the Federal Reserve Bank (FRB).

The net interest margin (FTE), excluding excess liquidity, removes interest earned on balances deposited with the FRB from net interest income (FTE) and average balances deposited with the FRB from average earning assets from the numerator and denominator of the net interest margin (FTE) ratio, respectively. Comerica believes this measurement provides meaningful information to investors, regulators, management and others of the impact on net interest income and net interest margin resulting from Comerica's short-term investment in low yielding instruments.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (unaudited)

Comerica Incorporated and Subsidiaries

December 31,

September 30,

June 30,

March 31,

December 31,

2010

2010

2010

2010

2009

Tier 1 capital (a) (b)

$   6,027

$   5,940

$   6,371

$   6,311

$   7,704

Less:

Fixed rate cumulative perpetual preferred stock

-

-

-

-

2,151

Trust preferred securities

-

-

495

495

495

Tier 1 common capital (b)

$   6,027

$   5,940

$   5,876

$   5,816

$   5,058

Risk-weighted assets (a) (b)

$ 59,806

$ 59,608

$ 59,877

$ 60,792

$ 61,815

Tier 1 common capital ratio (b)

10.08

%

9.96

%

9.81

%

9.57

%

8.18

%

Total shareholders' equity

$   5,793

$   5,857

$   5,792

$   5,668

$   7,029

Less:

Fixed rate cumulative perpetual preferred stock

-

-

-

-

2,151

Goodwill

150

150

150

150

150

Other intangible assets

6

6

6

7

8

Tangible common equity

$   5,637

$   5,701

$   5,636

$   5,511

$   4,720

Total assets

$ 53,667

$ 55,004

$ 55,885

$ 57,106

$ 59,249

Less:

Goodwill

150

150

150

150

150

Other intangible assets

6

6

6

7

8

Tangible assets

$ 53,511

$ 54,848

$ 55,729

$ 56,949

$ 59,091

Tangible common equity ratio

10.54

%

10.39

%

10.11

%

9.68

%

7.99

%

(a) Tier 1 capital and risk-weighted assets as defined by regulation.

(b) December 31, 2010 Tier 1 capital and risk-weighted assets are estimated.

The Tier 1 common capital ratio removes preferred stock and qualifying trust preferred securities from Tier 1 capital as defined by and calculated in conformity with bank regulations.  The tangible common equity removes preferred stock and the effect of intangible assets from capital and the effect of intangible assets from total assets.  Comerica believes these measurements are meaningful measures of capital adequacy used by investors, regulators, management and others to evaluate the adequacy of common equity and to compare against other companies in the industry.

SOURCE Comerica Incorporated

© Alipes Capital ApS 2024